[KHIND] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 60.81%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 581,382 454,381 360,876 348,984 336,170 363,686 330,153 9.88%
PBT 33,400 39,090 2,788 4,449 2,032 13,956 8,298 26.09%
Tax -8,308 -9,513 -1,180 -2,252 -886 -2,509 -1,864 28.25%
NP 25,092 29,577 1,608 2,197 1,145 11,446 6,434 25.43%
-
NP to SH 25,410 29,585 1,782 2,325 1,354 11,446 6,434 25.69%
-
Tax Rate 24.87% 24.34% 42.32% 50.62% 43.60% 17.98% 22.46% -
Total Cost 556,290 424,804 359,268 346,786 335,025 352,240 323,718 9.43%
-
Net Worth 176,660 154,627 131,794 130,592 129,390 130,592 125,384 5.87%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,670 5,341 - - - 5,341 3,738 -5.44%
Div Payout % 10.51% 18.05% - - - 46.66% 58.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 176,660 154,627 131,794 130,592 129,390 130,592 125,384 5.87%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.32% 6.51% 0.45% 0.63% 0.34% 3.15% 1.95% -
ROE 14.38% 19.13% 1.35% 1.78% 1.05% 8.77% 5.13% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,451.32 1,134.28 900.86 871.18 839.19 907.88 824.17 9.88%
EPS 63.43 73.85 4.45 5.80 3.39 28.57 16.07 25.68%
DPS 6.67 13.33 0.00 0.00 0.00 13.33 9.33 -5.43%
NAPS 4.41 3.86 3.29 3.26 3.23 3.26 3.13 5.87%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,382.96 1,080.86 858.43 830.14 799.66 865.12 785.35 9.88%
EPS 60.45 70.38 4.24 5.53 3.22 27.23 15.31 25.69%
DPS 6.35 12.71 0.00 0.00 0.00 12.71 8.89 -5.44%
NAPS 4.2023 3.6782 3.135 3.1065 3.0779 3.1065 2.9826 5.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.44 2.20 1.54 1.76 2.18 2.40 2.00 -
P/RPS 0.31 0.19 0.17 0.20 0.26 0.26 0.24 4.35%
P/EPS 7.00 2.98 34.61 30.32 64.47 8.40 12.45 -9.14%
EY 14.29 33.57 2.89 3.30 1.55 11.91 8.03 10.07%
DY 1.50 6.06 0.00 0.00 0.00 5.56 4.67 -17.23%
P/NAPS 1.01 0.57 0.47 0.54 0.67 0.74 0.64 7.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 20/11/19 23/11/18 24/11/17 24/11/16 25/11/15 -
Price 4.31 2.19 1.56 1.70 2.18 2.30 2.33 -
P/RPS 0.30 0.19 0.17 0.20 0.26 0.25 0.28 1.15%
P/EPS 6.79 2.97 35.06 29.29 64.47 8.05 14.51 -11.87%
EY 14.72 33.72 2.85 3.41 1.55 12.42 6.89 13.47%
DY 1.55 6.09 0.00 0.00 0.00 5.80 4.01 -14.63%
P/NAPS 0.98 0.57 0.47 0.52 0.67 0.71 0.74 4.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment